As of 2025-05-05, the Intrinsic Value of Fibergate Inc (9450.T) is 1,286.96 JPY. This 9450.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 986.00 JPY, the upside of Fibergate Inc is 30.50%.
The range of the Intrinsic Value is 864.32 - 2,518.79 JPY
Based on its market price of 986.00 JPY and our intrinsic valuation, Fibergate Inc (9450.T) is undervalued by 30.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 864.32 - 2,518.79 | 1,286.96 | 30.5% |
| DCF (Growth 10y) | 1,461.69 - 4,079.13 | 2,133.39 | 116.4% |
| DCF (EBITDA 5y) | 1,349.99 - 1,907.37 | 1,535.20 | 55.7% |
| DCF (EBITDA 10y) | 1,717.60 - 2,512.29 | 1,997.42 | 102.6% |
| Fair Value | 1,756.33 - 1,756.33 | 1,756.33 | 78.13% |
| P/E | 847.55 - 1,309.14 | 1,038.23 | 5.3% |
| EV/EBITDA | 867.82 - 1,468.21 | 1,091.47 | 10.7% |
| EPV | 198.79 - 305.14 | 251.96 | -74.4% |
| DDM - Stable | 742.85 - 2,555.15 | 1,649.00 | 67.2% |
| DDM - Multi | 1,291.17 - 3,394.19 | 1,863.86 | 89.0% |
| Market Cap (mil) | 20,301.74 |
| Beta | 0.51 |
| Outstanding shares (mil) | 20.59 |
| Enterprise Value (mil) | 21,959.74 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.68% |
| Cost of Debt | 4.25% |
| WACC | 6.00% |